[PADINI] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Cumulative Result
Revenue	451,395	217,220	789,765	612,728	408,738	201,056	726,112	-27.09%
YoY %	107.81%	-72.50%	28.89%	49.91%	103.30%	-72.31%	-	-
Horiz. %	62.17%	29.92%	108.77%	84.38%	56.29%	27.69%	100.00%	-
PBT	78,198	38,962	117,605	94,880	61,646	34,480	129,689	-28.56%
YoY %	100.70%	-66.87%	23.95%	53.91%	78.79%	-73.41%	-	-
Horiz. %	60.30%	30.04%	90.68%	73.16%	47.53%	26.59%	100.00%	-
Tax	-22,061	-11,225	-32,252	-25,892	-17,198	-9,168	-34,408	-25.58%
YoY %	-96.53%	65.20%	-24.56%	-50.55%	-87.59%	73.36%	-	-
Horiz. %	64.12%	32.62%	93.73%	75.25%	49.98%	26.64%	100.00%	-
NP	56,137	27,737	85,353	68,988	44,448	25,312	95,281	-29.65%
YoY %	102.39%	-67.50%	23.72%	55.21%	75.60%	-73.43%	-	-
Horiz. %	58.92%	29.11%	89.58%	72.40%	46.65%	26.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,137	27,737	85,353	68,988	44,448	25,312	95,281	-29.65%
YoY %	102.39%	-67.50%	23.72%	55.21%	75.60%	-73.43%	-	-
Horiz. %	58.92%	29.11%	89.58%	72.40%	46.65%	26.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.21%	28.81%	27.42%	27.29%	27.90%	26.59%	26.53%	-
YoY %	-2.08%	5.07%	0.48%	-2.19%	4.93%	0.23%	-	-
Horiz. %	106.33%	108.59%	103.35%	102.86%	105.16%	100.23%	100.00%	-
Total Cost	395,258	189,483	704,412	543,740	364,290	175,744	630,831	-26.71%
YoY %	108.60%	-73.10%	29.55%	49.26%	107.28%	-72.14%	-	-
Horiz. %	62.66%	30.04%	111.66%	86.19%	57.75%	27.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	388,166	381,587	375,008	368,505	355,103	348,939	342,074	8.76%
YoY %	1.72%	1.75%	1.76%	3.77%	1.77%	2.01%	-	-
Horiz. %	113.47%	111.55%	109.63%	107.73%	103.81%	102.01%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	42,764	16,447	52,632	39,482	26,303	13,167	39,470	5.47%
YoY %	160.01%	-68.75%	33.31%	50.10%	99.76%	-66.64%	-	-
Horiz. %	108.35%	41.67%	133.35%	100.03%	66.64%	33.36%	100.00%	-
Div Payout %	76.18%	59.30%	61.66%	57.23%	59.18%	52.02%	41.43%	-
YoY %	28.47%	-3.83%	7.74%	-3.30%	13.76%	25.56%	-	-
Horiz. %	183.88%	143.13%	148.83%	138.14%	142.84%	125.56%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	388,166	381,587	375,008	368,505	355,103	348,939	342,074	8.76%
YoY %	1.72%	1.75%	1.76%	3.77%	1.77%	2.01%	-	-
Horiz. %	113.47%	111.55%	109.63%	107.73%	103.81%	102.01%	100.00%	-
NOSH	657,909	657,909	657,909	658,045	657,598	658,376	657,836	0.00%
YoY %	0.00%	0.00%	-0.02%	0.07%	-0.12%	0.08%	-	-
Horiz. %	100.01%	100.01%	100.01%	100.03%	99.96%	100.08%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	12.44%	12.77%	10.81%	11.26%	10.87%	12.59%	13.12%	-
YoY %	-2.58%	18.13%	-4.00%	3.59%	-13.66%	-4.04%	-	-
Horiz. %	94.82%	97.33%	82.39%	85.82%	82.85%	95.96%	100.00%	-
ROE	14.46%	7.27%	22.76%	18.72%	12.52%	7.25%	27.85%	-
YoY %	98.90%	-68.06%	21.58%	49.52%	72.69%	-73.97%	-	-
Horiz. %	51.92%	26.10%	81.72%	67.22%	44.96%	26.03%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	68.61	33.02	120.04	93.11	62.16	30.54	110.38	-27.10%
YoY %	107.78%	-72.49%	28.92%	49.79%	103.54%	-72.33%	-	-
Horiz. %	62.16%	29.91%	108.75%	84.35%	56.31%	27.67%	100.00%	-
EPS	8.63	4.22	12.97	10.49	6.65	3.85	14.48	-29.11%
YoY %	104.50%	-67.46%	23.64%	57.74%	72.73%	-73.41%	-	-
Horiz. %	59.60%	29.14%	89.57%	72.44%	45.93%	26.59%	100.00%	-
DPS	6.50	2.50	8.00	6.00	4.00	2.00	6.00	5.46%
YoY %	160.00%	-68.75%	33.33%	50.00%	100.00%	-66.67%	-	-
Horiz. %	108.33%	41.67%	133.33%	100.00%	66.67%	33.33%	100.00%	-
NAPS	0.59	0.58	0.57	0.56	0.54	0.53	0.52	8.75%
YoY %	1.72%	1.75%	1.79%	3.70%	1.89%	1.92%	-	-
Horiz. %	113.46%	111.54%	109.62%	107.69%	103.85%	101.92%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 657,108
RPS	68.61	33.02	120.04	93.13	62.13	30.56	110.37	-27.09%
YoY %	107.78%	-72.49%	28.90%	49.90%	103.30%	-72.31%	-	-
Horiz. %	62.16%	29.92%	108.76%	84.38%	56.29%	27.69%	100.00%	-
EPS	8.53	4.22	12.97	10.49	6.76	3.85	14.48	-29.65%
YoY %	102.13%	-67.46%	23.64%	55.18%	75.58%	-73.41%	-	-
Horiz. %	58.91%	29.14%	89.57%	72.44%	46.69%	26.59%	100.00%	-
DPS	6.50	2.50	8.00	6.00	4.00	2.00	6.00	5.46%
YoY %	160.00%	-68.75%	33.33%	50.00%	100.00%	-66.67%	-	-
Horiz. %	108.33%	41.67%	133.33%	100.00%	66.67%	33.33%	100.00%	-
NAPS	0.59	0.58	0.57	0.5601	0.5397	0.5304	0.5199	8.77%
YoY %	1.72%	1.75%	1.77%	3.78%	1.75%	2.02%	-	-
Horiz. %	113.48%	111.56%	109.64%	107.73%	103.81%	102.02%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	1.81	1.76	1.89	1.92	1.85	2.10	1.84	-
P/RPS	2.64	5.33	1.57	2.06	2.98	6.88	1.67	35.59%
YoY %	-50.47%	239.49%	-23.79%	-30.87%	-56.69%	311.98%	-	-
Horiz. %	158.08%	319.16%	94.01%	123.35%	178.44%	411.98%	100.00%	-
P/EPS	21.21	41.75	14.57	18.31	27.37	54.62	12.70	40.63%
YoY %	-49.20%	186.55%	-20.43%	-33.10%	-49.89%	330.08%	-	-
Horiz. %	167.01%	328.74%	114.72%	144.17%	215.51%	430.08%	100.00%	-
EY	4.71	2.40	6.86	5.46	3.65	1.83	7.87	-28.91%
YoY %	96.25%	-65.01%	25.64%	49.59%	99.45%	-76.75%	-	-
Horiz. %	59.85%	30.50%	87.17%	69.38%	46.38%	23.25%	100.00%	-
DY	3.59	1.42	4.23	3.13	2.16	0.95	3.26	6.62%
YoY %	152.82%	-66.43%	35.14%	44.91%	127.37%	-70.86%	-	-
Horiz. %	110.12%	43.56%	129.75%	96.01%	66.26%	29.14%	100.00%	-
P/NAPS	3.07	3.03	3.32	3.43	3.43	3.96	3.54	-9.03%
YoY %	1.32%	-8.73%	-3.21%	0.00%	-13.38%	11.86%	-	-
Horiz. %	86.72%	85.59%	93.79%	96.89%	96.89%	111.86%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	26/02/14	25/11/13	28/08/13	30/05/13	26/02/13	28/11/12	29/08/12	-
Price	1.66	1.65	1.66	2.08	1.81	1.82	2.33	-
P/RPS	2.42	5.00	1.38	2.23	2.91	5.96	2.11	9.54%
YoY %	-51.60%	262.32%	-38.12%	-23.37%	-51.17%	182.46%	-	-
Horiz. %	114.69%	236.97%	65.40%	105.69%	137.91%	282.46%	100.00%	-
P/EPS	19.45	39.14	12.80	19.84	26.78	47.34	16.09	13.43%
YoY %	-50.31%	205.78%	-35.48%	-25.91%	-43.43%	194.22%	-	-
Horiz. %	120.88%	243.26%	79.55%	123.31%	166.44%	294.22%	100.00%	-
EY	5.14	2.56	7.82	5.04	3.73	2.11	6.22	-11.90%
YoY %	100.78%	-67.26%	55.16%	35.12%	76.78%	-66.08%	-	-
Horiz. %	82.64%	41.16%	125.72%	81.03%	59.97%	33.92%	100.00%	-
DY	3.92	1.52	4.82	2.88	2.21	1.10	2.58	32.06%
YoY %	157.89%	-68.46%	67.36%	30.32%	100.91%	-57.36%	-	-
Horiz. %	151.94%	58.91%	186.82%	111.63%	85.66%	42.64%	100.00%	-
P/NAPS	2.81	2.84	2.91	3.71	3.35	3.43	4.48	-26.66%
YoY %	-1.06%	-2.41%	-21.56%	10.75%	-2.33%	-23.44%	-	-
Horiz. %	62.72%	63.39%	64.96%	82.81%	74.78%	76.56%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 16:40:00

EMA 5

5 Mins

BUY

2024-07-05 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-05 16:40:00

EMA 5

10 Mins

BUY

2024-07-05 16:05:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

972

MPI

MALAYSIAN PACIFIC INDUSTRIES

951

DNEX

DAGANG NEXCHANGE BERHAD

583

GENTING

GENTING BHD

544

JCY

JCY INTERNATIONAL BERHAD

542

TOPGLOV

TOP GLOVE CORPORATION BHD

493

YTLPOWR

YTL POWER INTERNATIONAL BHD

482

SNS

SNS NETWORK TECHNOLOGY BERHAD

456

MAYBANK

MALAYAN BANKING BHD

434

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More